[UPA] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
15-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 42.93%
YoY- -6.25%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 45,316 25,343 9,813 61,054 37,380 27,516 10,237 169.35%
PBT 8,831 3,506 1,586 10,618 7,430 5,000 1,612 210.44%
Tax -2,109 -1,031 -389 -2,418 -1,693 -1,344 -388 208.82%
NP 6,722 2,475 1,197 8,200 5,737 3,656 1,224 210.95%
-
NP to SH 6,722 2,475 1,197 8,200 5,737 3,656 1,224 210.95%
-
Tax Rate 23.88% 29.41% 24.53% 22.77% 22.79% 26.88% 24.07% -
Total Cost 38,594 22,868 8,616 52,854 31,643 23,860 9,013 163.46%
-
Net Worth 77,332 73,864 72,449 71,487 69,306 67,172 65,103 12.14%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 77,332 73,864 72,449 71,487 69,306 67,172 65,103 12.14%
NOSH 34,992 35,007 34,999 35,042 35,003 34,985 35,002 -0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 14.83% 9.77% 12.20% 13.43% 15.35% 13.29% 11.96% -
ROE 8.69% 3.35% 1.65% 11.47% 8.28% 5.44% 1.88% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 129.50 72.39 28.04 174.23 106.79 78.65 29.25 169.38%
EPS 19.21 7.07 3.42 23.40 16.39 10.45 3.50 210.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.11 2.07 2.04 1.98 1.92 1.86 12.16%
Adjusted Per Share Value based on latest NOSH - 34,985
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 18.98 10.62 4.11 25.57 15.66 11.53 4.29 169.25%
EPS 2.82 1.04 0.50 3.43 2.40 1.53 0.51 212.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3239 0.3094 0.3035 0.2994 0.2903 0.2814 0.2727 12.14%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.57 1.60 1.52 2.00 2.30 2.40 3.12 -
P/RPS 1.21 2.21 5.42 1.15 2.15 3.05 10.67 -76.54%
P/EPS 8.17 22.63 44.44 8.55 14.03 22.97 89.22 -79.65%
EY 12.24 4.42 2.25 11.70 7.13 4.35 1.12 391.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.73 0.98 1.16 1.25 1.68 -43.65%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 29/08/01 31/05/01 15/03/01 29/11/00 05/10/00 31/05/00 -
Price 1.54 1.72 1.51 1.68 2.09 2.26 2.58 -
P/RPS 1.19 2.38 5.39 0.96 1.96 2.87 8.82 -73.66%
P/EPS 8.02 24.33 44.15 7.18 12.75 21.63 73.78 -77.19%
EY 12.47 4.11 2.26 13.93 7.84 4.62 1.36 337.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.82 0.73 0.82 1.06 1.18 1.39 -36.67%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment